For saleTownhouse
$665,000
9813 Wedgewood Cir
Woodbury MN 55125
2 beds, 3 baths, 2,949 sqft
9813 Wedgewood Cir is a 2 beds, 3 baths, 2,949 sqft townhouse home for sale at $665,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,100/mo and returns -$2,842/mo a month at a 1.5% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,100/mo
- Monthly cash flow
- -$2,842/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.6%
- Max offer
- $202,500
Offer ≤ $202,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading